[BJFOOD] YoY TTM Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 2.64%
YoY- 73.39%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 576,801 530,230 192,900 143,852 98,612 77,117 67,837 42.81%
PBT 33,708 40,430 185,339 26,692 15,942 13,551 13,543 16.39%
Tax -16,687 -16,100 -5,582 -5,620 -3,416 -2,263 -2,148 40.68%
NP 17,021 24,330 179,757 21,072 12,526 11,288 11,395 6.91%
-
NP to SH 20,604 27,362 182,938 22,551 13,006 11,288 11,395 10.36%
-
Tax Rate 49.50% 39.82% 3.01% 21.05% 21.43% 16.70% 15.86% -
Total Cost 559,780 505,900 13,143 122,780 86,086 65,829 56,442 46.52%
-
Net Worth 398,925 397,217 346,972 150,308 113,760 51,554 0 -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 12,424 20,346 14,277 9,822 6,893 7,094 - -
Div Payout % 60.30% 74.36% 7.80% 43.56% 53.00% 62.85% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 398,925 397,217 346,972 150,308 113,760 51,554 0 -
NOSH 375,671 375,939 304,602 264,023 221,885 142,456 141,886 17.60%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 2.95% 4.59% 93.19% 14.65% 12.70% 14.64% 16.80% -
ROE 5.16% 6.89% 52.72% 15.00% 11.43% 21.90% 0.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 153.54 141.04 63.33 54.48 44.44 54.13 47.81 21.44%
EPS 5.48 7.28 60.06 8.54 5.86 7.92 8.03 -6.16%
DPS 3.31 5.41 4.69 3.75 3.11 5.00 0.00 -
NAPS 1.0619 1.0566 1.1391 0.5693 0.5127 0.3619 0.00 -
Adjusted Per Share Value based on latest NOSH - 264,023
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.62 27.22 9.90 7.39 5.06 3.96 3.48 42.84%
EPS 1.06 1.40 9.39 1.16 0.67 0.58 0.59 10.24%
DPS 0.64 1.04 0.73 0.50 0.35 0.36 0.00 -
NAPS 0.2048 0.2039 0.1782 0.0772 0.0584 0.0265 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 - -
Price 1.78 2.50 2.83 1.65 1.29 0.89 0.00 -
P/RPS 1.16 1.77 4.47 3.03 2.90 1.64 0.00 -
P/EPS 32.45 34.35 4.71 19.32 22.01 11.23 0.00 -
EY 3.08 2.91 21.22 5.18 4.54 8.90 0.00 -
DY 1.86 2.16 1.66 2.27 2.41 5.62 0.00 -
P/NAPS 1.68 2.37 2.48 2.90 2.52 2.46 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 06/12/16 09/12/15 09/12/14 05/12/13 13/12/12 08/12/11 - -
Price 1.62 2.33 2.79 1.62 1.35 0.99 0.00 -
P/RPS 1.06 1.65 4.41 2.97 3.04 1.83 0.00 -
P/EPS 29.54 32.01 4.65 18.97 23.03 12.49 0.00 -
EY 3.39 3.12 21.53 5.27 4.34 8.00 0.00 -
DY 2.04 2.32 1.68 2.31 2.30 5.05 0.00 -
P/NAPS 1.53 2.21 2.45 2.85 2.63 2.74 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment